[ATLAN] YoY Annualized Quarter Result on 30-Nov-2018 [#3]

Announcement Date
10-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
30-Nov-2018 [#3]
Profit Trend
QoQ- 11.34%
YoY- 50.43%
View:
Show?
Annualized Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 236,092 349,924 826,870 741,177 803,641 817,356 763,322 -17.74%
PBT -8,954 -32,936 53,198 84,278 70,986 99,526 77,334 -
Tax -2,953 -11,721 -16,814 -18,820 -23,978 -22,908 -23,904 -29.40%
NP -11,908 -44,657 36,384 65,458 47,008 76,618 53,430 -
-
NP to SH -6,209 -28,796 25,389 45,490 30,240 55,925 41,704 -
-
Tax Rate - - 31.61% 22.33% 33.78% 23.02% 30.91% -
Total Cost 248,000 394,581 790,486 675,718 756,633 740,737 709,892 -16.06%
-
Net Worth 415,985 438,814 514,909 540,274 489,544 492,081 385,547 1.27%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div 16,909 16,909 33,819 67,639 71,022 76,095 59,185 -18.82%
Div Payout % 0.00% 0.00% 133.21% 148.69% 234.86% 136.07% 141.92% -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 415,985 438,814 514,909 540,274 489,544 492,081 385,547 1.27%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin -5.04% -12.76% 4.40% 8.83% 5.85% 9.37% 7.00% -
ROE -1.49% -6.56% 4.93% 8.42% 6.18% 11.37% 10.82% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 93.08 137.96 325.99 292.20 316.83 322.24 300.94 -17.74%
EPS -2.45 -11.35 10.01 17.93 11.92 22.05 16.44 -
DPS 6.67 6.67 13.33 26.67 28.00 30.00 23.33 -18.81%
NAPS 1.64 1.73 2.03 2.13 1.93 1.94 1.52 1.27%
Adjusted Per Share Value based on latest NOSH - 253,650
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 93.08 137.96 325.99 292.20 316.83 322.24 300.94 -17.74%
EPS -2.45 -11.35 10.01 17.93 11.92 22.05 16.44 -
DPS 6.67 6.67 13.33 26.67 28.00 30.00 23.33 -18.81%
NAPS 1.64 1.73 2.03 2.13 1.93 1.94 1.52 1.27%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 2.72 3.60 4.17 4.45 4.36 4.99 4.38 -
P/RPS 2.92 2.61 1.28 1.52 1.38 1.55 1.46 12.23%
P/EPS -111.11 -31.71 41.66 24.81 36.57 22.63 26.64 -
EY -0.90 -3.15 2.40 4.03 2.73 4.42 3.75 -
DY 2.45 1.85 3.20 5.99 6.42 6.01 5.33 -12.14%
P/NAPS 1.66 2.08 2.05 2.09 2.26 2.57 2.88 -8.76%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 13/01/22 14/01/21 14/01/20 10/01/19 11/01/18 13/01/17 14/01/16 -
Price 2.87 3.68 4.07 4.40 4.28 4.88 4.38 -
P/RPS 3.08 2.67 1.25 1.51 1.35 1.51 1.46 13.23%
P/EPS -117.24 -32.42 40.66 24.53 35.90 22.13 26.64 -
EY -0.85 -3.08 2.46 4.08 2.79 4.52 3.75 -
DY 2.32 1.81 3.28 6.06 6.54 6.15 5.33 -12.93%
P/NAPS 1.75 2.13 2.00 2.07 2.22 2.52 2.88 -7.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment